TKC Corporation FY2026 Q3 Earnings Report

Financial Highlights

• Net Sales: ¥67.55B
• Operating Income: ¥16.53B
• Net Income: ¥11.75B
• EPS: ¥232.28

Income Statement

Balance Sheet

Profitability Ratios

Year-over-Year Comparison

Share Information

Dividend Information

Segment Information

Full Year Forecast

---

AI Financial Analysis

Executive Summary

TKC delivered a strong FY2026 Q3 (cumulative) with broad-based topline growth and pronounced margin expansion, resulting in double-digit profit increases. Revenue rose 13.0% YoY to 675.5億円, with operating income up 26.8% YoY to 165.3億円 and net income up 24.5% YoY to 117.5億円. Gross profit expanded to 478.7億円, lifting the gross margin to 70.9% (+240 bps YoY). Operating margin improved to 24.5% (+270 bps YoY), supported by operating leverage and mix shift toward the high-growth Local Government business. Net margin reached 17.4% (+160 bps YoY), aided by modest non-operating income (6.1億円) and minimal interest expense (0.03億円). DuPont ROE printed 10.6%, with profitability (net margin) the key driver while leverage remained conservative at 1.17x. Segment-wise, Local Government was the standout: sales +36.1% YoY to 253.3億円 and operating income +304.3% YoY to 69.2億円, lifting segment margin to 27.3% and meaningfully enhancing consolidated profitability. Accounting Firm remained the core profit contributor at 92.9億円 operating income, though segment profit declined 15.6% YoY as growth normalized and costs rose. Printing was stable, with a 7.7% margin. Balance sheet strength is notable: cash and deposits of 375.2億円, current ratio 334%, and D/E of 0.17x, providing ample resilience. Receivables decreased YoY despite higher sales, but DSO is flagged at 62 days, just above the 60-day benchmark and worth monitoring for working capital discipline. Extraordinary items were immaterial (net -0.93億円), underscoring the recurring nature of earnings. Comprehensive income improved to 144.0億円 (driven partly by higher securities valuation), adding to equity. Against full-year guidance, progress is ahead of a typical Q3 pace: operating income has achieved 93.9% of the plan and net income 91.4%, suggesting high probability of at least in-line results. Dividend guidance was raised to annual DPS 126円 (including a 16円 special at year-end), implying a forecast payout ratio of about 50.6%, comfortably covered by earnings and balance sheet liquidity. Overall, the quarter demonstrates improving quality of earnings via margin expansion and mix, with an increasingly balanced profit structure as Local Government scales.

Profitability Analysis

ROE 10.6% = 17.4% Net Margin × 0.520 Asset Turnover × 1.17x Leverage. Margin expansion was the dominant driver, reflecting operating leverage and a favorable mix shift toward the high-margin Local Government segment. The improvement is partly structural (scale benefits, recurring revenues) but the magnitude of Local Government profit growth is unlikely to repeat annually; expect normalization to still-elevated margins. Cost discipline remained intact, with SG&A growing below gross profit, reinforcing operating leverage. No signs of margin dilution from non-operating/extraordinary items, which were small.

Growth Assessment

Topline growth of 13.0% YoY to 675.5億円 was driven primarily by Local Government (+36.1% YoY), offsetting more modest performance in Accounting Firm (+2.8% YoY) and flat Printing (-0.1% YoY). Profitability scaled with revenue, raising operating income by 26.8% YoY to 165.3億円 and net income by 24.5% YoY to 117.5億円. Non-operating contributions were modest and recurring in nature (dividends 4.62億円, interest 0.60億円), and extraordinary items were negligible, reinforcing that earnings growth is operationally driven. The mix shift toward Local Government improved consolidated margins and reduces reliance on a single profit engine. Outlook-wise, year-to-date progress materially outpaces typical seasonality, particularly for operating and ordinary income, indicating upside cushion to guidance if cost discipline holds and Local Government momentum continues.

Financial Health

Liquidity is robust: current ratio 333.9% and quick ratio 329.6%, with cash and deposits at 375.2億円. Solvency is conservative: D/E 0.17x and interest coverage at 5,511x (negligible interest burden). No warning thresholds triggered (Current Ratio well >1.0; D/E well <2.0). Short-term obligations (156.4億円) are comfortably covered by current assets (522.1億円), limiting maturity mismatch risk. Investment securities are sizeable at 248.6億円 (19.1% of assets), introducing some market valuation sensitivity but also enhancing liquidity. Notable YoY changes include a sharp reduction in accounts payable (-31.4%), which lowers supplier financing reliance, and a marked reduction in treasury stock (contra-equity), implying disposal/retirement and a cleaner equity base. Provisions and tax payables decreased, easing near-term liability load.

Notable B/S Changes

Treasury Stock: -30.60億円 → -13.57億円 (+55.7%) - Disposal/retirement of treasury shares; supports a cleaner equity structure. Accounts Payable (trade): 33.26億円 → 22.81億円 (-31.4%) - Reduced supplier financing; may increase reliance on internal liquidity if receivables extend. Provision for Bonuses: 53.10億円 → 14.09億円 (-73.5%) - Timing-related decline materially eases near-term liabilities. Other Current Liabilities: 11.46億円 → 44.08億円 (+284.7%) - Higher accrued expenses/other payables; monitor for persistence and cash outflow timing.

Cash Flow Quality

Working capital signals are mixed-to-positive: receivables declined YoY despite higher sales, and inventories are minimal (6.6億円). Contract liabilities edged up to 14.4億円, supporting revenue visibility via advance billings. DSO is flagged at 62 days, slightly above a 60-day benchmark, which warrants monitoring but is not acute given ample liquidity. Non-operating income is only 0.9% of revenue and extraordinary items are immaterial, underscoring that earnings are largely recurring.

Dividend Sustainability

Interim DPS was 55円, and full-year DPS was revised to 126円 (including a 16円 special at year-end: 55円 ordinary + 16円 special + 55円 ordinary). On guidance EPS of 248.93円, the payout ratio is approximately 50.6%, consistent with sustainable distribution (<60% benchmark). With cash of 375.2億円 and a low-debt balance sheet, dividend coverage is strong. Given margin expansion and ahead-of-pace profit progress, the current payout looks maintainable, while the special component provides flexibility to adjust to earnings volatility without signaling a change in the base dividend policy.

Risk Assessment

Business risks include Segment concentration: Accounting Firm accounts for 57.5% of revenue, exposing results to demand trends and pricing in the core client base., Public sector exposure: Local Government growth raises sensitivity to procurement cycles, budget timing, and policy changes., Execution risk in scaling Local Government solutions: sustaining triple-digit profit growth rates is unlikely; project delivery and support capacity must keep pace., Market valuation exposure via investment securities (19.1% of assets): potential OCI volatility..

Financial risks include Receivables collection discipline: DSO at 62 days (>60) could lengthen cash conversion if not contained., Valuation risk on securities holdings impacting equity through AOCI during market downturns..

Key concerns include ⚠️ HIGH_RECEIVABLE_DAYS: DSO 62 days suggests slightly elongated collections, which can delay cash realization from strong reported earnings; while not atypical for software/service contracts, sustained drift upward would pressure cash conversion and working capital., Accounts payable declined 31.4% YoY, reducing supplier financing; if sustained alongside higher DSO, net working capital could expand..

Investment Implications

Key takeaways include Strong operating leverage: operating margin expanded 270 bps YoY to 24.5%, driving 26.8% OI growth on 13.0% sales growth., Mix improvement: Local Government’s margin uplift (27.3%) diversified profit beyond the core Accounting Firm business., Balance sheet firepower: cash-rich, low leverage (D/E 0.17x) supports ongoing shareholder returns and strategic investments., Guidance cushion: Q3 cumulative OI/NI progress of ~94%/~91% to full-year targets provides a buffer for Q4 seasonality., Dividend raised to 126円 with a manageable ~51% payout ratio..

Metrics to watch include DSO trend and receivables aging (target: ≤60 days) to confirm cash conversion strength., Local Government order intake and backlog conversion to sustain high-margin growth., Accounting Firm segment margin trajectory amid cost investment and competitive dynamics., AOCI movements tied to investment securities and their impact on equity., Q4 cost phasing vs. full-year guidance given high YTD progress..

Regarding relative positioning, Within Japan’s IT/accounting systems peer set, TKC combines superior margins and conservative leverage with increasing public-sector momentum, positioning it at the higher-quality end on profitability and balance sheet strength.